|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
588 | 704 | 738 | 1 230 | 901 | 1 077 | - | - |
Enterprise Value (EV)1 |
678 | 716 | 735 | 1 557 | 901 | 1 388 | 1 351 | 1 077 |
P/E ratio |
32,7x | 26,3x | 27,8x | 101x | 25,4x | 27,3x | 19,9x | - |
Yield |
2,87% | 3,08% | 3,21% | 2,53% | - | 3,06% | 3,06% | - |
Capitalization / Revenue |
2,05x | 1,88x | 2,08x | 1,86x | 1,14x | 1,27x | 1,20x | 1,13x |
EV / Revenue |
2,37x | 1,91x | 2,07x | 2,36x | 1,14x | 1,63x | 1,50x | 1,13x |
EV / EBITDA |
16,6x | 12,9x | 12,3x | 15,5x | 7,49x | 10,3x | 9,02x | 6,30x |
Enterprise Value (EV) / FCF |
40,0x | 34,6x | 17,4x | 37,5x | - | 20,8x | 17,2x | - |
FCF Yield |
2,50% | 2,89% | 5,76% | 2,67% | - | 4,80% | 5,81% | - |
Price to Book |
- | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) |
45 005 | 50 472 | 51 044 | 64 212 | 64 409 | 64 566 | - | - |
Reference price (CAD) |
13,1 | 14,0 | 14,5 | 19,2 | 14,0 | 16,7 | 16,7 | 16,7 |
Announcement Date |
03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | 03/15/2023 | - | - | - |
1 CAD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
286 | 374 | 354 | 661 | 789 | 849 | 901 | 949 |
EBITDA1 |
40,8 | 55,6 | 59,8 | 100 | 120 | 135 | 150 | 171 |
Operating profit (EBIT)1 |
31,0 | 43,4 | 46,6 | 50,9 | 71,1 | 85,4 | 97,9 | - |
Operating Margin |
10,8% | 11,6% | 13,2% | 7,70% | 9,01% | 10,0% | 10,9% | - |
Pre-Tax Profit (EBT) |
- | 30,7 | - | - | - | - | - | - |
Net income1 |
17,7 | 25,7 | 26,5 | 11,5 | 35,3 | 39,0 | 51,5 | - |
Net margin |
6,17% | 6,88% | 7,46% | 1,75% | 4,47% | 4,59% | 5,71% | - |
EPS2 |
0,40 | 0,53 | 0,52 | 0,19 | 0,55 | 0,61 | 0,84 | - |
Free Cash Flow1 |
16,9 | 20,7 | 42,3 | 41,6 | - | 66,6 | 78,5 | - |
FCF margin |
5,92% | 5,53% | 11,9% | 6,29% | - | 7,84% | 8,72% | - |
FCF Conversion |
41,5% | 37,2% | 70,8% | 41,5% | - | 49,3% | 52,4% | - |
Dividend per Share2 |
0,38 | 0,43 | 0,46 | 0,49 | - | 0,51 | 0,51 | - |
Announcement Date |
03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | 03/15/2023 | - | - | - |
1 CAD in Million 2 CAD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
2024 Q1 |
2024 Q2 |
Net sales1 |
90,6 | 112 | 179 | 181 | 190 | 184 | 192 | 201 | 212 | 212 | 209 | 214 | 217 | 222 | 224 |
EBITDA1 |
16,0 | 17,3 | 27,4 | 26,3 | 29,3 | 24,4 | 31,5 | 31,0 | 33,3 | 31,2 | 33,9 | 34,8 | 35,4 | 33,2 | 37,8 |
Operating profit (EBIT)1 |
12,6 | 12,9 | 18,3 | 17,3 | 16,9 | 11,1 | 19,2 | 19,0 | 21,8 | 19,0 | 21,9 | 22,8 | 21,7 | - | - |
Operating Margin |
13,9% | 11,5% | 10,2% | 9,55% | 8,92% | 6,04% | 10,0% | 9,43% | 10,3% | 8,99% | 10,5% | 10,6% | 9,98% | - | - |
Pre-Tax Profit (EBT) |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net income1 |
6,71 | 5,63 | 6,59 | 9,13 | 0,95 | 5,35 | 8,13 | 10,6 | 11,3 | 6,04 | 10,9 | 11,4 | 10,7 | - | - |
Net margin |
7,41% | 5,02% | 3,69% | 5,05% | 0,50% | 2,91% | 4,23% | 5,25% | 5,31% | 2,85% | 5,20% | 5,33% | 4,91% | - | - |
EPS2 |
0,13 | 0,10 | 0,10 | 0,15 | 0,02 | 0,08 | 0,13 | 0,16 | 0,18 | 0,09 | 0,16 | 0,17 | 0,18 | - | - |
Dividend per Share2 |
0,11 | 0,12 | 0,12 | 0,12 | 0,13 | 0,13 | 0,13 | 0,13 | - | - | 0,13 | 0,13 | 0,13 | - | - |
Announcement Date |
03/24/2021 | 05/11/2021 | 08/11/2021 | 11/10/2021 | 03/23/2022 | 05/11/2022 | 08/10/2022 | 11/02/2022 | 03/15/2023 | 05/10/2023 | - | - | - | - | - |
1 CAD in Million 2 CAD |
|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
89,9 | 12,3 | - | 326 | - | 311 | 274 | - |
Net Cash position1 |
- | - | 3,28 | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,20x | 0,22x | -0,05x | 3,26x | - | 2,30x | 1,83x | - |
Free Cash Flow1 |
16,9 | 20,7 | 42,3 | 41,6 | - | 66,6 | 78,5 | - |
ROE (Net Profit / Equities) |
8,90% | 11,0% | 9,63% | - | - | - | - | - |
Shareholders' equity1 |
198 | 234 | 275 | - | - | - | - | - |
ROA (Net Profit / Asset) |
- | 6,13% | - | - | - | - | - | - |
Assets1 |
- | 420 | - | - | - | - | - | - |
Book Value Per Share |
- | - | - | - | - | - | - | - |
Cash Flow per Share2 |
- | 0,77 | 0,97 | 1,13 | - | 1,39 | 1,59 | - |
Capex1 |
7,79 | 5,95 | 6,98 | 15,7 | - | 17,8 | 20,0 | 19,5 |
Capex / Sales |
2,72% | 1,59% | 1,97% | 2,38% | - | 2,09% | 2,22% | 2,05% |
Announcement Date |
03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | 03/15/2023 | - | - | - |
1 CAD in Million 2 CAD |
|
| |
|
Capitalization (CAD) |
1 076 955 108 |
Capitalization (USD) |
808 033 484 |
Net sales (CAD) |
789 091 000 |
Net sales (USD) |
592 050 630 |
Number of employees |
2 250 |
Sales / Employee (CAD) |
350 707 |
Sales / Employee (USD) |
263 134 |
Free-Float |
75,4% |
Free-Float capitalization (CAD) |
811 842 353 |
Free-Float capitalization (USD) |
609 120 845 |
Avg. Exchange 20 sessions (CAD) |
865 313 |
Avg. Exchange 20 sessions (USD) |
649 240 |
Average Daily Capital Traded |
0,08% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|